| Revenue | DKK 1,7M | +11% |
| EBITDA | DKK 1,1M | +230% |
| Net profit | DKK 272K | +176% |
| Total assets | DKK 7,6M | +2% |
| Equity | DKK 914K | +42% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 466 | 1.270 | 1.264 | 1.440 | 1.155 | 1.543 | 1.710 |
| Staff expenses | -588 | -328 | -455 | -544 | -552 | -704 | -1.216 | -632 |
| EBITDA | -495 | 139 | 815 | 720 | 889 | 450 | 327 | 1.077 |
| Depreciation & amort. | -146 | -351 | -442 | -443 | -446 | -363 | -488 | -502 |
| EBIT | -642 | -212 | 373 | 276 | 442 | 87 | -161 | 575 |
| Net financials | -57 | -39 | -44 | -42 | -22 | -176 | -296 | -226 |
| Profit before tax | -699 | -252 | 329 | 234 | 420 | -89 | -458 | 349 |
| Tax | -151 | -54 | 72 | 52 | 93 | -20 | -99 | 77 |
| Net profit | -548 | -198 | 257 | 182 | 327 | -69 | -358 | 272 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.413 | 8.538 | 8.175 | 7.929 | 7.155 | 7.936 | 7.442 | 7.584 |
| Equity | -498 | 305 | 561 | 743 | 1.070 | 1.001 | 642 | 914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.274 | 5.067 | 4.823 |
| Short-term debt | 5.911 | 8.233 | 7.614 | 7.186 | 6.073 | 1.661 | 1.733 | 1.847 |
| Total debt | 5.911 | 8.233 | 7.614 | 7.186 | 6.073 | 6.935 | 6.800 | 6.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2022 | — | — |
AH Management | Management | 2018 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N. FRIIS HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Friis | Management | 0 companies |
| Anders Hedegaard | Management | 0 companies |
| Susanne Hedegaard | Chief Executive Officer | 0 companies |